樓價

HK$

按揭成數

HK$

樓價$1,000萬以下，銀行按揭最高成數為90% (首置客)或80% (非首置客)

年期

年

利率

進階計算 - 負擔能力計算

每月其他還款

HK$

每月收入

HK$

計算

進階計算 - 年利率遞增計算

利率範圍

厘

遞增

厘

年利率遞增表

全期置業總支出 HK$26,370,572

每月供款
$131,391

首期

$-21,260,000

總貸款額

$29,260,000

總利息

$18,040,572

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-20,930,000

按月供比率計算

$262,781

置業成本總預算

HK$-20,930,000

首期

$-21,260,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$262,781

詳細供款表重置

免責聲明

本計數機只適用於首個自用住宅物業，主要收入來自香港﹑沒有其它按揭或擔保按揭﹑購買的物業是作為自住用途。上述計算結果只作參考用途，本公司並不會為該等資料的準確性﹑完整性和／或針對某特定用途的適用性作出任何保證或及陳述。計算詳情請參閱金管局﹑按證公司﹑稅務局及財務機構等之最新公布/批核為準以上資訊僅供模擬性參考。本網頁的隱含值數據均屬假設的及不適用於個別情況。閣下使用及依賴該等數據前請先諮詢有關財務顧問。本網頁的數據結果只作模擬性參考，其準確性不被保證。

筍盤推介

VR實景

沙田沙田第一城

thumb_up

實用新裝3房套

實

688 呎

@12,355

建

870 呎

@9,770

local_fire_department 至HIT

售$850 萬

實

688 呎

@12,355

建

870 呎

@9,770

售$850 萬

local_fire_department 至HIT

粉嶺牽晴間第12座

thumb_up

罕有放盤廳大房大

實

714 呎

@12,605

建

978 呎

@9,202

hotel_class 樓王

售$900 萬

實

714 呎

@12,605

建

978 呎

@9,202

售$900 萬

hotel_class 樓王

VR實景

沙田薈蕎 2翼

thumb_up

大圍市區**覆式連花園**花園2百幾呎

實

516 呎

@17,054

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

售$880 萬

實

516 呎

@17,054

售$880 萬

real_estate_agent 罕有放盤 local_offer 低水筍價 pets 愛竉必選 price_change 蝕讓盤

粉嶺 ONE INNOVALE 第02期 C座

thumb_up

兩房套房 , 連全屋新淨傢電

實

477 呎

@15,723

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

售$750 萬

實

477 呎

@15,723

售$750 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤

VR實景

沙田晉名峰

thumb_up

沙田半山晉名峰大兩房連車位毛孩必選

實

602 呎

@13,289

建

756 呎

@10,582

local_fire_department 至HIT transfer_within_a_station 人才必選

售$800 萬

實

602 呎

@13,289

建

756 呎

@10,582

售$800 萬

local_fire_department 至HIT transfer_within_a_station 人才必選

白石角天賦海灣第20座

thumb_up

天賦海灣投資收租自住佳宜

實

653 呎

@13,476

建

832 呎

@10,577

real_estate_agent 罕有放盤 verified 首置必買

售$880 萬

實

653 呎

@13,476

建

832 呎

@10,577

售$880 萬

real_estate_agent 罕有放盤 verified 首置必買

馬鞍山迎海第04期駿岸第07座

thumb_up

迎海第04期駿岸第07座 2房開摥海景

實

496 呎

@15,121

local_fire_department 至HIT

售$750 萬

實

496 呎

@15,121

售$750 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第04座

thumb_up

極高層海景優質之選

實

788 呎

@11,421

建

977 呎

@9,212

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王

售$900 萬

實

788 呎

@11,421

建

977 呎

@9,212

售$900 萬

local_fire_department 至HIT directions_run 日內即走 hotel_class 樓王

馬鞍山聽濤雅苑第09座

thumb_up

交通便利 ! 環境舒適寧靜 ! 價錢可以再商議！

實

788 呎

@10,787

建

977 呎

@8,700

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

售$850 萬

實

788 呎

@10,787

建

977 呎

@8,700

售$850 萬

local_fire_department 至HIT directions_run 日內即走 local_offer 低水筍價 verified 首置必買

沙田翠湖花園

thumb_up

罕有3房業主急讓還價即成

實

819 呎

@10,989

建

992 呎

@9,073

local_fire_department 至HIT

售$900 萬

實

819 呎

@10,989

建

992 呎

@9,073

售$900 萬

local_fire_department 至HIT

馬鞍山翠擁華庭第08座

thumb_up

千金難買東南樓仲要鳳凰層開揚山景靚裝修屋苑樓皇

實

553 呎

@12,658

建

720 呎

@9,722

real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

售$700 萬

實

553 呎

@12,658

建

720 呎

@9,722

售$700 萬

real_estate_agent 罕有放盤 hotel_class 樓王 local_offer 低水筍價

VR實景

沙田銀禧花園銀禧閣

thumb_up

♦️移民急讓 - 還價即成♦️東南【內覆式3房】 .

實

665 呎

@11,128

建

1,094 呎

@6,764

local_fire_department 至HIT vpn_key 有匙即睇 flight_takeoff 移民急讓 pets 愛竉必選

售$740 萬

實

665 呎

@11,128

建

1,094 呎

@6,764

售$740 萬

local_fire_department 至HIT vpn_key 有匙即睇 flight_takeoff 移民急讓 pets 愛竉必選

利率	15年	20年	25年	30年
1.000	$175,119	$134,565	$110,273	$94,112
1.500	$181,629	$141,193	$117,021	$100,982
2.000	$188,291	$148,021	$124,020	$108,151
2.500	$195,103	$155,050	$131,265	$115,612
3.000	$202,064	$162,275	$138,754	$123,361
3.500	$209,175	$169,696	$146,482	$131,390
4.000	$216,433	$177,310	$154,445	$139,692
4.500	$223,837	$185,113	$162,637	$148,256
5.000	$231,386	$193,103	$171,051	$157,074
5.500	$239,079	$201,276	$179,682	$166,135
6.000	$246,913	$209,628	$188,523	$175,428

每月供款$131,391

年期

30年

貸款金額

$29,260,000

總利息

$18,040,572

總貸款連利息

$47,300,572

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$85,342	$46,049	$131,390	$29,213,951
2	$85,207	$46,183	$131,390	$29,167,768
3	$85,073	$46,318	$131,390	$29,121,450
4	$84,938	$46,453	$131,390	$29,074,997
5	$84,802	$46,588	$131,390	$29,028,409
6	$84,666	$46,724	$131,390	$28,981,685
7	$84,530	$46,861	$131,390	$28,934,824
8	$84,393	$46,997	$131,390	$28,887,827
9	$84,256	$47,134	$131,390	$28,840,693
10	$84,119	$47,272	$131,390	$28,793,421
11	$83,981	$47,410	$131,390	$28,746,011
12	$83,843	$47,548	$131,390	$28,698,463

第1年供款共

$1,576,686

第1年利息

$1,015,149

第1年共還本金

$561,537

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$83,704	$47,687	$131,390	$28,650,777
14	$83,565	$47,826	$131,390	$28,602,951
15	$83,425	$47,965	$131,390	$28,554,986
16	$83,285	$48,105	$131,390	$28,506,881
17	$83,145	$48,245	$131,390	$28,458,635
18	$83,004	$48,386	$131,390	$28,410,249
19	$82,863	$48,527	$131,390	$28,361,722
20	$82,722	$48,669	$131,390	$28,313,053
21	$82,580	$48,811	$131,390	$28,264,242
22	$82,437	$48,953	$131,390	$28,215,289
23	$82,295	$49,096	$131,390	$28,166,193
24	$82,151	$49,239	$131,390	$28,116,954

第2年供款共

$1,576,686

第2年利息

$995,177

第2年共還本金

$581,509

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$82,008	$49,383	$131,390	$28,067,571
26	$81,864	$49,527	$131,390	$28,018,045
27	$81,719	$49,671	$131,390	$27,968,374
28	$81,574	$49,816	$131,390	$27,918,557
29	$81,429	$49,961	$131,390	$27,868,596
30	$81,283	$50,107	$131,390	$27,818,489
31	$81,137	$50,253	$131,390	$27,768,236
32	$80,991	$50,400	$131,390	$27,717,836
33	$80,844	$50,547	$131,390	$27,667,289
34	$80,696	$50,694	$131,390	$27,616,595
35	$80,548	$50,842	$131,390	$27,565,753
36	$80,400	$50,990	$131,390	$27,514,763

第3年供款共

$1,576,686

第3年利息

$974,494

第3年共還本金

$602,192

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$80,251	$51,139	$131,390	$27,463,624
38	$80,102	$51,288	$131,390	$27,412,335
39	$79,953	$51,438	$131,390	$27,360,897
40	$79,803	$51,588	$131,390	$27,309,310
41	$79,652	$51,738	$131,390	$27,257,571
42	$79,501	$51,889	$131,390	$27,205,682
43	$79,350	$52,041	$131,390	$27,153,641
44	$79,198	$52,192	$131,390	$27,101,449
45	$79,046	$52,345	$131,390	$27,049,105
46	$78,893	$52,497	$131,390	$26,996,607
47	$78,740	$52,650	$131,390	$26,943,957
48	$78,587	$52,804	$131,390	$26,891,153

第4年供款共

$1,576,686

第4年利息

$953,076

第4年共還本金

$623,610

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$78,433	$52,958	$131,390	$26,838,195
50	$78,278	$53,112	$131,390	$26,785,083
51	$78,123	$53,267	$131,390	$26,731,815
52	$77,968	$53,423	$131,390	$26,678,393
53	$77,812	$53,578	$131,390	$26,624,814
54	$77,656	$53,735	$131,390	$26,571,079
55	$77,499	$53,891	$131,390	$26,517,188
56	$77,342	$54,049	$131,390	$26,463,139
57	$77,184	$54,206	$131,390	$26,408,933
58	$77,026	$54,364	$131,390	$26,354,568
59	$76,867	$54,523	$131,390	$26,300,045
60	$76,708	$54,682	$131,390	$26,245,363

第5年供款共

$1,576,686

第5年利息

$930,896

第5年共還本金

$645,790

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$76,549	$54,841	$131,390	$26,190,522
62	$76,389	$55,001	$131,390	$26,135,521
63	$76,229	$55,162	$131,390	$26,080,359
64	$76,068	$55,323	$131,390	$26,025,036
65	$75,906	$55,484	$131,390	$25,969,552
66	$75,745	$55,646	$131,390	$25,913,906
67	$75,582	$55,808	$131,390	$25,858,098
68	$75,419	$55,971	$131,390	$25,802,127
69	$75,256	$56,134	$131,390	$25,745,992
70	$75,092	$56,298	$131,390	$25,689,694
71	$74,928	$56,462	$131,390	$25,633,232
72	$74,764	$56,627	$131,390	$25,576,605

第6年供款共

$1,576,686

第6年利息

$907,927

第6年共還本金

$668,758

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$74,598	$56,792	$131,390	$25,519,813
74	$74,433	$56,958	$131,390	$25,462,855
75	$74,267	$57,124	$131,390	$25,405,732
76	$74,100	$57,290	$131,390	$25,348,441
77	$73,933	$57,458	$131,390	$25,290,984
78	$73,765	$57,625	$131,390	$25,233,359
79	$73,597	$57,793	$131,390	$25,175,565
80	$73,429	$57,962	$131,390	$25,117,604
81	$73,260	$58,131	$131,390	$25,059,473
82	$73,090	$58,300	$131,390	$25,001,173
83	$72,920	$58,470	$131,390	$24,942,702
84	$72,750	$58,641	$131,390	$24,884,061

第7年供款共

$1,576,686

第7年利息

$884,142

第7年共還本金

$692,544

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$72,579	$58,812	$131,390	$24,825,249
86	$72,407	$58,983	$131,390	$24,766,266
87	$72,235	$59,156	$131,390	$24,707,110
88	$72,062	$59,328	$131,390	$24,647,782
89	$71,889	$59,501	$131,390	$24,588,281
90	$71,716	$59,675	$131,390	$24,528,606
91	$71,542	$59,849	$131,390	$24,468,758
92	$71,367	$60,023	$131,390	$24,408,734
93	$71,192	$60,198	$131,390	$24,348,536
94	$71,017	$60,374	$131,390	$24,288,162
95	$70,840	$60,550	$131,390	$24,227,612
96	$70,664	$60,727	$131,390	$24,166,886

第8年供款共

$1,576,686

第8年利息

$859,510

第8年共還本金

$717,176

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$70,487	$60,904	$131,390	$24,105,982
98	$70,309	$61,081	$131,390	$24,044,900
99	$70,131	$61,260	$131,390	$23,983,641
100	$69,952	$61,438	$131,390	$23,922,203
101	$69,773	$61,617	$131,390	$23,860,585
102	$69,593	$61,797	$131,390	$23,798,788
103	$69,413	$61,977	$131,390	$23,736,811
104	$69,232	$62,158	$131,390	$23,674,653
105	$69,051	$62,339	$131,390	$23,612,313
106	$68,869	$62,521	$131,390	$23,549,792
107	$68,687	$62,704	$131,390	$23,487,089
108	$68,504	$62,886	$131,390	$23,424,202

第9年供款共

$1,576,686

第9年利息

$834,002

第9年共還本金

$742,683

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$68,321	$63,070	$131,390	$23,361,132
110	$68,137	$63,254	$131,390	$23,297,878
111	$67,952	$63,438	$131,390	$23,234,440
112	$67,767	$63,623	$131,390	$23,170,817
113	$67,582	$63,809	$131,390	$23,107,008
114	$67,395	$63,995	$131,390	$23,043,013
115	$67,209	$64,182	$131,390	$22,978,831
116	$67,022	$64,369	$131,390	$22,914,462
117	$66,834	$64,557	$131,390	$22,849,906
118	$66,646	$64,745	$131,390	$22,785,161
119	$66,457	$64,934	$131,390	$22,720,227
120	$66,267	$65,123	$131,390	$22,655,104

第10年供款共

$1,576,686

第10年利息

$807,587

第10年共還本金

$769,098

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$66,077	$65,313	$131,390	$22,589,791
122	$65,887	$65,504	$131,390	$22,524,287
123	$65,696	$65,695	$131,390	$22,458,592
124	$65,504	$65,886	$131,390	$22,392,706
125	$65,312	$66,078	$131,390	$22,326,628
126	$65,119	$66,271	$131,390	$22,260,357
127	$64,926	$66,464	$131,390	$22,193,892
128	$64,732	$66,658	$131,390	$22,127,234
129	$64,538	$66,853	$131,390	$22,060,381
130	$64,343	$67,048	$131,390	$21,993,333
131	$64,147	$67,243	$131,390	$21,926,090
132	$63,951	$67,439	$131,390	$21,858,651

第11年供款共

$1,576,686

第11年利息

$780,233

第11年共還本金

$796,453

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$63,754	$67,636	$131,390	$21,791,015
134	$63,557	$67,833	$131,390	$21,723,181
135	$63,359	$68,031	$131,390	$21,655,150
136	$63,161	$68,230	$131,390	$21,586,921
137	$62,962	$68,429	$131,390	$21,518,492
138	$62,762	$68,628	$131,390	$21,449,864
139	$62,562	$68,828	$131,390	$21,381,035
140	$62,361	$69,029	$131,390	$21,312,006
141	$62,160	$69,230	$131,390	$21,242,776
142	$61,958	$69,432	$131,390	$21,173,343
143	$61,756	$69,635	$131,390	$21,103,709
144	$61,552	$69,838	$131,390	$21,033,871

第12年供款共

$1,576,686

第12年利息

$751,905

第12年共還本金

$824,780

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$61,349	$70,042	$131,390	$20,963,829
146	$61,145	$70,246	$131,390	$20,893,583
147	$60,940	$70,451	$131,390	$20,823,132
148	$60,734	$70,656	$131,390	$20,752,476
149	$60,528	$70,862	$131,390	$20,681,613
150	$60,321	$71,069	$131,390	$20,610,544
151	$60,114	$71,276	$131,390	$20,539,268
152	$59,906	$71,484	$131,390	$20,467,783
153	$59,698	$71,693	$131,390	$20,396,091
154	$59,489	$71,902	$131,390	$20,324,189
155	$59,279	$72,112	$131,390	$20,252,077
156	$59,069	$72,322	$131,390	$20,179,755

第13年供款共

$1,576,686

第13年利息

$722,570

第13年共還本金

$854,115

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$58,858	$72,533	$131,390	$20,107,222
158	$58,646	$72,744	$131,390	$20,034,478
159	$58,434	$72,957	$131,390	$19,961,521
160	$58,221	$73,169	$131,390	$19,888,352
161	$58,008	$73,383	$131,390	$19,814,969
162	$57,794	$73,597	$131,390	$19,741,373
163	$57,579	$73,811	$131,390	$19,667,561
164	$57,364	$74,027	$131,390	$19,593,534
165	$57,148	$74,243	$131,390	$19,519,292
166	$56,931	$74,459	$131,390	$19,444,832
167	$56,714	$74,676	$131,390	$19,370,156
168	$56,496	$74,894	$131,390	$19,295,262

第14年供款共

$1,576,686

第14年利息

$692,192

第14年共還本金

$884,493

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$56,278	$75,113	$131,390	$19,220,149
170	$56,059	$75,332	$131,390	$19,144,818
171	$55,839	$75,551	$131,390	$19,069,266
172	$55,619	$75,772	$131,390	$18,993,494
173	$55,398	$75,993	$131,390	$18,917,502
174	$55,176	$76,214	$131,390	$18,841,287
175	$54,954	$76,437	$131,390	$18,764,850
176	$54,731	$76,660	$131,390	$18,688,191
177	$54,507	$76,883	$131,390	$18,611,307
178	$54,283	$77,107	$131,390	$18,534,200
179	$54,058	$77,332	$131,390	$18,456,868
180	$53,833	$77,558	$131,390	$18,379,310

第15年供款共

$1,576,686

第15年利息

$660,733

第15年共還本金

$915,952

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$53,606	$77,784	$131,390	$18,301,525
182	$53,379	$78,011	$131,390	$18,223,514
183	$53,152	$78,239	$131,390	$18,145,276
184	$52,924	$78,467	$131,390	$18,066,809
185	$52,695	$78,696	$131,390	$17,988,114
186	$52,465	$78,925	$131,390	$17,909,188
187	$52,235	$79,155	$131,390	$17,830,033
188	$52,004	$79,386	$131,390	$17,750,647
189	$51,773	$79,618	$131,390	$17,671,029
190	$51,541	$79,850	$131,390	$17,591,179
191	$51,308	$80,083	$131,390	$17,511,096
192	$51,074	$80,316	$131,390	$17,430,780

第16年供款共

$1,576,686

第16年利息

$628,156

第16年共還本金

$948,530

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$50,840	$80,551	$131,390	$17,350,229
194	$50,605	$80,786	$131,390	$17,269,443
195	$50,369	$81,021	$131,390	$17,188,422
196	$50,133	$81,258	$131,390	$17,107,165
197	$49,896	$81,495	$131,390	$17,025,670
198	$49,658	$81,732	$131,390	$16,943,938
199	$49,420	$81,971	$131,390	$16,861,967
200	$49,181	$82,210	$131,390	$16,779,757
201	$48,941	$82,450	$131,390	$16,697,308
202	$48,700	$82,690	$131,390	$16,614,618
203	$48,459	$82,931	$131,390	$16,531,687
204	$48,217	$83,173	$131,390	$16,448,514

第17年供款共

$1,576,686

第17年利息

$594,420

第17年共還本金

$982,266

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$47,975	$83,416	$131,390	$16,365,098
206	$47,732	$83,659	$131,390	$16,281,439
207	$47,488	$83,903	$131,390	$16,197,536
208	$47,243	$84,148	$131,390	$16,113,388
209	$46,997	$84,393	$131,390	$16,028,995
210	$46,751	$84,639	$131,390	$15,944,356
211	$46,504	$84,886	$131,390	$15,859,470
212	$46,257	$85,134	$131,390	$15,774,336
213	$46,008	$85,382	$131,390	$15,688,954
214	$45,759	$85,631	$131,390	$15,603,323
215	$45,510	$85,881	$131,390	$15,517,442
216	$45,259	$86,131	$131,390	$15,431,311

第18年供款共

$1,576,686

第18年利息

$559,483

第18年共還本金

$1,017,202

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$45,008	$86,382	$131,390	$15,344,929
218	$44,756	$86,634	$131,390	$15,258,294
219	$44,503	$86,887	$131,390	$15,171,407
220	$44,250	$87,141	$131,390	$15,084,267
221	$43,996	$87,395	$131,390	$14,996,872
222	$43,741	$87,650	$131,390	$14,909,222
223	$43,485	$87,905	$131,390	$14,821,317
224	$43,229	$88,162	$131,390	$14,733,155
225	$42,972	$88,419	$131,390	$14,644,737
226	$42,714	$88,677	$131,390	$14,556,060
227	$42,455	$88,935	$131,390	$14,467,125
228	$42,196	$89,195	$131,390	$14,377,930

第19年供款共

$1,576,686

第19年利息

$523,305

第19年共還本金

$1,053,381

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$41,936	$89,455	$131,390	$14,288,475
230	$41,675	$89,716	$131,390	$14,198,759
231	$41,413	$89,977	$131,390	$14,108,782
232	$41,151	$90,240	$131,390	$14,018,542
233	$40,887	$90,503	$131,390	$13,928,039
234	$40,623	$90,767	$131,390	$13,837,272
235	$40,359	$91,032	$131,390	$13,746,240
236	$40,093	$91,297	$131,390	$13,654,943
237	$39,827	$91,564	$131,390	$13,563,379
238	$39,560	$91,831	$131,390	$13,471,549
239	$39,292	$92,098	$131,390	$13,379,450
240	$39,023	$92,367	$131,390	$13,287,083

第20年供款共

$1,576,686

第20年利息

$485,839

第20年共還本金

$1,090,847

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$38,754	$92,636	$131,390	$13,194,447
242	$38,484	$92,907	$131,390	$13,101,540
243	$38,213	$93,178	$131,390	$13,008,362
244	$37,941	$93,449	$131,390	$12,914,913
245	$37,668	$93,722	$131,390	$12,821,191
246	$37,395	$93,995	$131,390	$12,727,196
247	$37,121	$94,269	$131,390	$12,632,926
248	$36,846	$94,544	$131,390	$12,538,382
249	$36,570	$94,820	$131,390	$12,443,562
250	$36,294	$95,097	$131,390	$12,348,465
251	$36,016	$95,374	$131,390	$12,253,091
252	$35,738	$95,652	$131,390	$12,157,438

第21年供款共

$1,576,686

第21年利息

$447,041

第21年共還本金

$1,129,645

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$35,459	$95,931	$131,390	$12,061,507
254	$35,179	$96,211	$131,390	$11,965,296
255	$34,899	$96,492	$131,390	$11,868,804
256	$34,617	$96,773	$131,390	$11,772,031
257	$34,335	$97,055	$131,390	$11,674,976
258	$34,052	$97,338	$131,390	$11,577,637
259	$33,768	$97,622	$131,390	$11,480,015
260	$33,483	$97,907	$131,390	$11,382,108
261	$33,198	$98,193	$131,390	$11,283,915
262	$32,911	$98,479	$131,390	$11,185,436
263	$32,624	$98,766	$131,390	$11,086,670
264	$32,336	$99,054	$131,390	$10,987,616

第22年供款共

$1,576,686

第22年利息

$406,863

第22年共還本金

$1,169,823

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$32,047	$99,343	$131,390	$10,888,272
266	$31,757	$99,633	$131,390	$10,788,639
267	$31,467	$99,924	$131,390	$10,688,716
268	$31,175	$100,215	$131,390	$10,588,501
269	$30,883	$100,507	$131,390	$10,487,993
270	$30,590	$100,800	$131,390	$10,387,193
271	$30,296	$101,094	$131,390	$10,286,098
272	$30,001	$101,389	$131,390	$10,184,709
273	$29,705	$101,685	$131,390	$10,083,024
274	$29,409	$101,982	$131,390	$9,981,042
275	$29,111	$102,279	$131,390	$9,878,763
276	$28,813	$102,577	$131,390	$9,776,186

第23年供款共

$1,576,686

第23年利息

$365,256

第23年共還本金

$1,211,430

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$28,514	$102,877	$131,390	$9,673,309
278	$28,214	$103,177	$131,390	$9,570,132
279	$27,913	$103,478	$131,390	$9,466,655
280	$27,611	$103,779	$131,390	$9,362,875
281	$27,308	$104,082	$131,390	$9,258,793
282	$27,005	$104,386	$131,390	$9,154,408
283	$26,700	$104,690	$131,390	$9,049,718
284	$26,395	$104,995	$131,390	$8,944,722
285	$26,089	$105,302	$131,390	$8,839,420
286	$25,782	$105,609	$131,390	$8,733,812
287	$25,474	$105,917	$131,390	$8,627,895
288	$25,165	$106,226	$131,390	$8,521,669

第24年供款共

$1,576,686

第24年利息

$322,169

第24年共還本金

$1,254,517

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$24,855	$106,536	$131,390	$8,415,133
290	$24,544	$106,846	$131,390	$8,308,287
291	$24,233	$107,158	$131,390	$8,201,129
292	$23,920	$107,471	$131,390	$8,093,659
293	$23,607	$107,784	$131,390	$7,985,875
294	$23,292	$108,098	$131,390	$7,877,776
295	$22,977	$108,414	$131,390	$7,769,363
296	$22,661	$108,730	$131,390	$7,660,633
297	$22,344	$109,047	$131,390	$7,551,586
298	$22,025	$109,365	$131,390	$7,442,221
299	$21,706	$109,684	$131,390	$7,332,537
300	$21,387	$110,004	$131,390	$7,222,533

第25年供款共

$1,576,686

第25年利息

$277,550

第25年共還本金

$1,299,136

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$21,066	$110,325	$131,390	$7,112,208
302	$20,744	$110,647	$131,390	$7,001,562
303	$20,421	$110,969	$131,390	$6,890,592
304	$20,098	$111,293	$131,390	$6,779,299
305	$19,773	$111,618	$131,390	$6,667,682
306	$19,447	$111,943	$131,390	$6,555,739
307	$19,121	$112,270	$131,390	$6,443,469
308	$18,793	$112,597	$131,390	$6,330,872
309	$18,465	$112,925	$131,390	$6,217,947
310	$18,136	$113,255	$131,390	$6,104,692
311	$17,805	$113,585	$131,390	$5,991,107
312	$17,474	$113,916	$131,390	$5,877,190

第26年供款共

$1,576,686

第26年利息

$231,343

第26年共還本金

$1,345,342

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$17,142	$114,249	$131,390	$5,762,942
314	$16,809	$114,582	$131,390	$5,648,360
315	$16,474	$114,916	$131,390	$5,533,444
316	$16,139	$115,251	$131,390	$5,418,193
317	$15,803	$115,587	$131,390	$5,302,605
318	$15,466	$115,925	$131,390	$5,186,681
319	$15,128	$116,263	$131,390	$5,070,418
320	$14,789	$116,602	$131,390	$4,953,816
321	$14,449	$116,942	$131,390	$4,836,874
322	$14,108	$117,283	$131,390	$4,719,591
323	$13,765	$117,625	$131,390	$4,601,966
324	$13,422	$117,968	$131,390	$4,483,998

第27年供款共

$1,576,686

第27年利息

$183,494

第27年共還本金

$1,393,192

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$13,078	$118,312	$131,390	$4,365,686
326	$12,733	$118,657	$131,390	$4,247,029
327	$12,387	$119,003	$131,390	$4,128,026
328	$12,040	$119,350	$131,390	$4,008,675
329	$11,692	$119,699	$131,390	$3,888,977
330	$11,343	$120,048	$131,390	$3,768,929
331	$10,993	$120,398	$131,390	$3,648,531
332	$10,642	$120,749	$131,390	$3,527,782
333	$10,289	$121,101	$131,390	$3,406,681
334	$9,936	$121,454	$131,390	$3,285,227
335	$9,582	$121,809	$131,390	$3,163,418
336	$9,227	$122,164	$131,390	$3,041,255

第28年供款共

$1,576,686

第28年利息

$133,942

第28年共還本金

$1,442,744

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$8,870	$122,520	$131,390	$2,918,734
338	$8,513	$122,878	$131,390	$2,795,857
339	$8,155	$123,236	$131,390	$2,672,621
340	$7,795	$123,595	$131,390	$2,549,026
341	$7,435	$123,956	$131,390	$2,425,070
342	$7,073	$124,317	$131,390	$2,300,753
343	$6,711	$124,680	$131,390	$2,176,073
344	$6,347	$125,044	$131,390	$2,051,029
345	$5,982	$125,408	$131,390	$1,925,621
346	$5,616	$125,774	$131,390	$1,799,847
347	$5,250	$126,141	$131,390	$1,673,706
348	$4,882	$126,509	$131,390	$1,547,197

第29年供款共

$1,576,686

第29年利息

$82,628

第29年共還本金

$1,494,058

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$4,513	$126,878	$131,390	$1,420,319
350	$4,143	$127,248	$131,390	$1,293,071
351	$3,771	$127,619	$131,390	$1,165,452
352	$3,399	$127,991	$131,390	$1,037,461
353	$3,026	$128,365	$131,390	$909,096
354	$2,652	$128,739	$131,390	$780,357
355	$2,276	$129,114	$131,390	$651,243
356	$1,899	$129,491	$131,390	$521,752
357	$1,522	$129,869	$131,390	$391,883
358	$1,143	$130,247	$131,390	$261,636
359	$763	$130,627	$131,390	$131,008
360	$382	$131,008	$131,390	$0

第30年供款共

$1,576,686

第30年利息

$29,489

第30年共還本金

$1,547,197

receipt_long 詳細供款表 request_quote 支出一覽 restart_alt 重置

放盤搵盤

分享

樓價

按揭成數

按揭保險費 info

全期置業總支出 HK$26,370,572

免責聲明

筍盤推介

按揭保險費
info